$214,490
NAL Estimated Property Value8035 Olusta Dr, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Cooktop
FlooringCarpet, Ceramic Tile, Hardwood
Exterior
Lot Size7,490 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000557341000000
Lot Number10
SubdivisionNewman Park
Land UseResidential
Legal DescriptionNEWMAN PARK BLK 3/6265 LT 10 INT202300064917 DD03312023 CO-DC 6265 003 01000 3006265 003
Census Tract011601
Assessed Land Value$40,000
Assessed Improvement Value$174,490
Assessment Year2025
About this property
Perfect three bedroom with two full baths for your family! Home has several updates and move in ready with no HOA's! The kitchen features tons of counter and cabinet space. Bedrooms have carpet and ceiling fans in each room, master has two closets. You can enjoy the backyard on the covered patio with room to have family cookouts. This home is located near parks and shopping.
Investor Tools
$214,490
Estimated Property Value
$188,634Estimated Mortgage Balance
$25,856Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,287 /month
Positive
Cash Flow Estimate:
$429 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,052
$214,490
2025
$40,000
$174,490
$214,490
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,052
$214,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Unknown
$200,305
No
First
Mar 31, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,634
$25,856
12%
88%
$1,201/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,201/mo
+$771/mo
11.0%
